The Harmony Plan, North Ridge at Pronghorn Ranch, Prescott Valley, AZ, 86315 | $235/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2118 sft

889 Trail Head Cir, Prescott, AZ, 86301

2 Bed
2 Bath
1623 sft

5545 E Killen Loop, Prescott Valley, AZ, 86314

3 Bed
2 Bath
1432 sft

1968 Sycamore Dr, Prescott, AZ, 86301

3 Bed
2 Bath
1886 sft

2220 Sandia Dr, Prescott, AZ, 86301

Nearby investment properties with comparable prices

Investment Property+ 2 more

2 Bed
2 Bath
1574 sft

6096 Camacho Ln, Prescott, AZ, 86301

3 Bed
2 Bath
1687 sft

6322 E Beckett Trl, Prescott Valley, AZ, 86314

3 Bed
2 Bath
1552 sft

4669 N Salem Pl, Prescott Valley, AZ, 86314

2 Bed
3 Bath
1469 sft

2276 Sumac Ct, Prescott, AZ, 86301

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Prescott Valley at The Harmony Plan, North Ridge at Pronghorn Ranch, Prescott Valley, AZ, 86315 priced at $553,990 pairs $3,584/mo rent with $235/mo cash flow after a $2,712/mo payment. Total monthly income equals $3,584/mo, and annual cash flow comes to $2,817/yr on $182,263 invested. Return on cash invested is 21.61% in year one, and rental yield stands at 7.76% on a $553,990 basis. Equity gained on principal adds $3,575/yr, and 5% annual appreciation accumulates to $153,057 by year five. Five-year ROI measures 111.72% and total cumulative return in cash reaches $203,618. For financing, Ziffy Mortgage’s DSCR program evaluates $3,584/mo property income against a $2,712/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$74 monthly HOA